Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
7.13 USD | +0.14% |
|
0.00% | +47.01% |
06-20 | TDCX Inc.(NYSE:TDCX) dropped from S&P Global BMI Index | CI |
06-18 | Laurent Junique completed the acquisition of remaining 13.9% stake in TDCX Inc.. | CI |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|
Capitalization 1 | 2,736 | 1,805 | 710 | 1,027 | - |
Enterprise Value (EV) 1 | 2,461 | 1,454 | 301.7 | 1,027 | 1,027 |
P/E ratio | 23.6 x | 17.2 x | 5.84 x | 9.14 x | 8.7 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | 4.93 x | 2.72 x | 1.08 x | 1.49 x | 1.39 x |
EV / Revenue | 4.93 x | 2.72 x | 1.08 x | 1.49 x | 1.39 x |
EV / EBITDA | 15.2 x | 10 x | 3.93 x | 5.87 x | 5.26 x |
EV / FCF | 32.9 x | 12.9 x | 5.66 x | 8.16 x | 7.8 x |
FCF Yield | 3.04% | 7.76% | 17.7% | 12.3% | 12.8% |
Price to Book | 6.02 x | 3.19 x | 1.08 x | 1.35 x | 1.17 x |
Nbr of stocks (in thousands) | 142,859 | 145,763 | 146,387 | 144,039 | - |
Reference price 2 | 19.15 | 12.38 | 4.850 | 7.130 | 7.130 |
Announcement Date | 22-03-09 | 23-03-07 | 24-03-06 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net sales 1 | - | 555.2 | 664.1 | 658.4 | 690.6 | 739.9 |
EBITDA 1 | - | 179.8 | 180.3 | 180.5 | 175.1 | 195.4 |
EBIT 1 | - | 139.9 | 140.6 | 136.9 | 137.4 | 144.3 |
Operating Margin | - | 25.21% | 21.17% | 20.8% | 19.89% | 19.5% |
Earnings before Tax (EBT) 1 | - | 132.1 | 142 | 146.5 | 144.6 | 153.8 |
Net income 1 | 86.09 | 103.8 | 104.9 | 120.1 | 115.1 | 123.1 |
Net margin | - | 18.7% | 15.8% | 18.24% | 16.67% | 16.64% |
EPS 2 | - | 0.8100 | 0.7200 | 0.8300 | 0.7800 | 0.8200 |
Free Cash Flow 1 | - | 83.18 | 140.1 | 125.4 | 125.9 | 131.6 |
FCF margin | - | 14.98% | 21.09% | 19.04% | 18.23% | 17.79% |
FCF Conversion (EBITDA) | - | 46.26% | 77.69% | 69.44% | 71.9% | 67.35% |
FCF Conversion (Net income) | - | 80.1% | 133.49% | 104.4% | 109.38% | 106.9% |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 21-05-10 | 22-03-09 | 23-03-07 | 24-03-06 | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - |
Net Cash position | - | 274 | 351 | 408 | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | - | 83.2 | 140 | 125 | 126 | 132 |
ROE (net income / shareholders' equity) | - | 36% | 24.3% | 18.5% | 15.1% | 14.7% |
ROA (Net income/ Total Assets) | - | 25.2% | 19.8% | 15.5% | 12.6% | 12.1% |
Assets 1 | - | 412.5 | 531.1 | 772.5 | 913.5 | 1,017 |
Book Value Per Share 2 | - | 3.180 | 3.880 | 4.490 | 5.300 | 6.070 |
Cash Flow per Share | - | 0.8100 | 1.140 | 0.9500 | - | - |
Capex 1 | - | 20.6 | 25.3 | 11.8 | 28.5 | 35 |
Capex / Sales | - | 3.72% | 3.8% | 1.79% | 4.13% | 4.73% |
Announcement Date | 21-05-10 | 22-03-09 | 23-03-07 | 24-03-06 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+47.01% | 1.03B | |
+12.81% | 38.85B | |
+1.69% | 15.56B | |
-14.53% | 8.13B | |
+6.31% | 7.21B | |
+15.06% | 5.6B | |
-49.53% | 4.13B | |
+136.94% | 3.07B | |
+0.25% | 2.21B | |
-21.88% | 1.99B |
- Stock Market
- Equities
- TDCX Stock
- Financials TDCX Inc.